Answer To: BUSS 3087 – Managing Decision Making Supplementary Assessment Part 1 – Complete the Spreadsheet...
Sandeep answered on Jul 24 2021
Documentation
Instructions for Users
These instructions assist the user in …
Step 1:
Step 2:
Step 3:
Step 4:
Step 5:
Documentation for Developers
Input
Average occupancy per day Rooms occupied Fitness Equipment Quantity Kitchen Equipment Quantity
Double 5 Treadmill 4 1220L 2 door commercial fridge 10
Double Deluxe 1 Airbike 2 1220L 2 door commercial freezer 10
Full Double 1.25 Cross trainer 2 Commercial 34L electric deep fryer 10
Queen 3 Medicine ball set (1 each of 3kg, 4kg, 5kg, 7kg and 10kg) 5 AT-360B Toaster/Griller/Salamander 10
Queen Deluxe 2 Kettle bell set (1 each of 8kg, 12kg and 16kg) 0 CR257 - Turbofan Full size digital electric combi oven 10
Double Queen 3 Flat bench 2 6BT-OV-900B 6 burner gas range with oven 10
Suite 4 Fitness mats 2 LUUS BCH-9P 900mm griddle 10
Antique Suite 2 Fitball 2 C24 Roband curved glass heated bain marie 8pc x GN 1/2 trays 10
55cm 2 HYWCL12 Pull down heat lamps antique copper 290mm round 10
Breakfast Lunch Dinner 75cm 2 2L commercial blender 10
Average restaurant patrons (per week) 2 2 2 85cm 2 Heavy duty 20L planetary mixer 10
Average $ spend in rest per patron 2 2 2 Handweight set and rack (0.5kg-20kg) 2 Commercial electric meat grinder/mincer 10
Average food costs (per week) 2 2 2 BV600-180B SS Bench table with splashback 10
Type of paint Modern Paint
Flooring Slate
Mattress quality Medium
Extra pillows (per room/bed) 1
Quality of fridge
Quality of microwave
Output
Quotation Comparison Budget
Weekly
AAA Hotel Quality Renovations R US Projected Income
General Upgrade 5000 5000 5000 Guest Rooms $10,000.00
Guest Room 5000 5000 5000 Restaurant $ 70,000.00
Kitchen 5000 5000 5000
Restaurant 5000 5000 5000 Expenses
Fitness 5000 5000 5000 Wages 2000
Total Costs 25000 25000 25000 Food Costs 3000
Weekly Profit/Loss 10000
AAA Hotel Quality Renovations R US
Renovation Expense $1,000.00 $20,000.00 $2,000.00
Week until Profitable $2.00 3 4
Back to Inputs
Calculations
General Upgrades
AAA Hotel Quality Renovations R US
Paint Cost $12,050.00 $1,900.00 $2,000.00
Flooring $72,900.00 $4,000.00 $5,000.00
Tiles $14,700.00 $15,000.00 $16,000.00
Lights $2,000.00 $3,000.00 $2,500.00
Carpet Removal 100 $100.00 $100.00
New Entrance 125 $112.50 $101.25
Reception Upgrade 300 $270.00 $243.00
New Booking System 3500 $3,150.00 $2,835.00
Deep Clean 2000 $1,800.00 $1,620.00
1200 $1,080.00 $972.00
Total Cost General Upgrade $0.00 $0.00
$0.00 $0.00
Guest Room Upgrade 0 $0.00 $0.00
Mattress Costs 0 $0.00 $0.00
Sheet sets (includes 2 pillow cases) 0 $0.00 $0.00
Pillow cases (extra) 0 $0.00 $0.00
Bath towels 50 $50.00 $50.00
Bath mats 5000 $5,000.00 $5,000.00
Hand towels 5000 $5,000.00 $5,000.00
New pillows for each bed 5000 $5,000.00 $5,000.00
Additional pillows per bed 5000 $5,000.00 $5,000.00
New fridge (120L) for each room 5000 $5,000.00 $5,000.00
New microwave for each room (40L 1000W) 5000 $5,000.00 $5,000.00
Wardrobes (2 doors/3 drawers) per room 5000 $5,000.00 $5,000.00
New curtains 5000 $5,000.00 $5,000.00
Total Cost Guest Room Upgrade $40,000.00 $40,000.00 $40,000.00
$0.00
Fitness Centre Upgrade
AAA Hotel Quality Renovations R US
Treadmill $ 1,200.00 $ 1,800.00 $ 1,500.00
Airbike $ 1,890.00 $ 1,490.00 $ 1,790.00
Cross trainer $ 2,099.00 $ 2,399.00 $ 2,499.00
Medicine ball set (1 each of 3kg, 4kg, 5kg, 7kg and 10kg) $ 395.00 $ 425.00 $ 405.00
Kettle bell set (1 each of 8kg, 12kg and 16kg) $ 240.00 $ 225.00 $ 210.00
Flat bench $ 499.00 $ 525.00 $ 399.00
Fitness mats $ 22.00 $ 23.50 $ 25.00
Fitball
55cm $ 19.99 $ ...